[TECHBASE] YoY Quarter Result on 31-Jan-2004 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- -2.56%
YoY- -532.65%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 54,422 44,141 49,787 39,432 45,616 44,848 43,332 3.86%
PBT -2,996 490 958 -1,629 413 3,009 2,716 -
Tax -55 0 -15 -212 -704 -890 -290 -24.19%
NP -3,051 490 943 -1,841 -291 2,119 2,426 -
-
NP to SH -3,035 36 943 -1,841 -291 2,119 2,426 -
-
Tax Rate - 0.00% 1.57% - 170.46% 29.58% 10.68% -
Total Cost 57,473 43,651 48,844 41,273 45,907 42,729 40,906 5.82%
-
Net Worth 41,485 48,399 46,558 47,225 56,605 58,372 55,554 -4.74%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 363 399 394 400 1,195 - - -
Div Payout % 0.00% 1,111.11% 41.84% 0.00% 0.00% - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 41,485 48,399 46,558 47,225 56,605 58,372 55,554 -4.74%
NOSH 36,390 39,999 39,456 40,021 39,863 39,981 39,967 -1.54%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin -5.61% 1.11% 1.89% -4.67% -0.64% 4.72% 5.60% -
ROE -7.32% 0.07% 2.03% -3.90% -0.51% 3.63% 4.37% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 149.55 110.35 126.18 98.53 114.43 112.17 108.42 5.50%
EPS -8.34 0.09 2.39 -4.60 -0.73 5.30 6.07 -
DPS 1.00 1.00 1.00 1.00 3.00 0.00 0.00 -
NAPS 1.14 1.21 1.18 1.18 1.42 1.46 1.39 -3.24%
Adjusted Per Share Value based on latest NOSH - 40,021
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 18.07 14.66 16.53 13.09 15.15 14.89 14.39 3.86%
EPS -1.01 0.01 0.31 -0.61 -0.10 0.70 0.81 -
DPS 0.12 0.13 0.13 0.13 0.40 0.00 0.00 -
NAPS 0.1377 0.1607 0.1546 0.1568 0.188 0.1938 0.1845 -4.75%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.46 0.47 0.58 0.79 0.89 1.22 1.11 -
P/RPS 0.31 0.43 0.46 0.80 0.78 1.09 1.02 -17.99%
P/EPS -5.52 522.22 24.27 -17.17 -121.92 23.02 18.29 -
EY -18.13 0.19 4.12 -5.82 -0.82 4.34 5.47 -
DY 2.17 2.13 1.72 1.27 3.37 0.00 0.00 -
P/NAPS 0.40 0.39 0.49 0.67 0.63 0.84 0.80 -10.90%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 27/03/07 30/03/06 30/03/05 30/03/04 31/03/03 25/03/02 28/03/01 -
Price 0.40 0.44 0.50 0.78 0.77 1.11 0.95 -
P/RPS 0.27 0.40 0.40 0.79 0.67 0.99 0.88 -17.86%
P/EPS -4.80 488.89 20.92 -16.96 -105.48 20.94 15.65 -
EY -20.85 0.20 4.78 -5.90 -0.95 4.77 6.39 -
DY 2.50 2.27 2.00 1.28 3.90 0.00 0.00 -
P/NAPS 0.35 0.36 0.42 0.66 0.54 0.76 0.68 -10.47%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment